|
Gross Margin
|
| | 22.91% | 26.60% | 24.33% | 23.44% | 21.00% | 23.11% | 25.42% | 22.77% | 20.73% | 23.96% | 23.27% | 22.09% | 22.32% | 24.61% | 24.08% | 22.11% | 22.55% | 23.53% | 24.85% | 22.81% | 20.77% | 20.68% | 22.63% | 14.70% | 16.02% | 15.22% | 6.45% | 10.46% | 10.05% | 10.40% | 11.53% | 8.53% | 4.52% | 6.21% | 9.17% | 6.67% | 5.59% | 8.47% | 9.86% | -3.64% | 8.71% | 9.96% | 6.74% | 10.61% | 12.95% | 13.73% | 12.82% | 16.96% | 10.19% | 14.51% | 17.11% | 16.80% | 14.44% | 16.91% | 18.06% | 16.14% | 15.42% | 17.97% | 19.26% | 19.89% | 20.02% | 21.26% | 20.56% |
|
EBT Margin
|
| | 13.87% | 18.00% | 17.14% | 14.52% | 13.06% | 15.16% | 18.02% | 14.84% | 12.63% | 15.75% | 16.78% | 15.07% | 15.21% | 17.58% | 17.86% | 15.24% | 15.80% | 17.31% | 18.60% | 16.23% | 12.86% | 11.76% | 13.42% | 5.54% | 6.01% | 5.19% | -3.13% | -1.74% | -1.93% | 0.66% | 0.46% | -3.05% | -10.39% | -6.22% | -0.93% | -21.81% | -5.67% | -3.63% | -3.54% | -47.66% | -74.14% | -4.51% | -16.41% | -2.26% | 0.68% | 2.45% | 1.33% | -5.80% | -2.01% | 2.84% | 6.79% | 6.55% | 4.22% | 6.43% | 8.39% | 7.12% | 5.37% | 8.27% | 10.09% | 9.65% | 10.29% | 11.23% | 10.76% |
|
EBIT Margin
|
| | 14.32% | 18.39% | 17.06% | 14.71% | 12.98% | 14.96% | 18.20% | 14.36% | 12.77% | 16.36% | 16.86% | 15.21% | 15.07% | 17.84% | 18.02% | 15.28% | 15.81% | 17.39% | 18.69% | 16.57% | 13.56% | 13.32% | 15.26% | 6.34% | 7.91% | 6.14% | -2.16% | -0.79% | -0.03% | 1.82% | 2.21% | -1.88% | -6.52% | -4.10% | -0.30% | -19.62% | -4.40% | -1.94% | -1.04% | -45.32% | -70.95% | -1.21% | -13.79% | 0.11% | 3.15% | 4.58% | 3.38% | -2.69% | -0.23% | 4.36% | 8.38% | 7.87% | 4.98% | 8.23% | 9.12% | 7.25% | 6.12% | 9.03% | 10.49% | 10.92% | 10.89% | 11.34% | 11.64% |
|
EBITDA Margin
|
| | 14.32% | 18.39% | 17.06% | 14.71% | 12.98% | 14.96% | 18.20% | 14.36% | 12.77% | 16.36% | 16.86% | 15.21% | 15.07% | 17.84% | 18.02% | 15.28% | 15.81% | 17.39% | 18.69% | 16.57% | 13.56% | 13.32% | 15.26% | 6.34% | 7.91% | 6.14% | -2.16% | -0.79% | -0.03% | 1.82% | 2.21% | -1.88% | -6.52% | -4.10% | -0.30% | -19.62% | -4.40% | -1.94% | -1.04% | -45.32% | -70.95% | -1.21% | -13.79% | 0.11% | 3.15% | 4.58% | 3.38% | -2.69% | -0.23% | 4.36% | 8.38% | 7.87% | 4.98% | 8.23% | 9.12% | 7.25% | 6.12% | 9.03% | 10.49% | 10.92% | 10.89% | 11.34% | 11.64% |
|
Operating Margin
|
| | 14.32% | 18.39% | 17.06% | 14.71% | 12.98% | 14.96% | 18.20% | 14.36% | 12.77% | 16.36% | 16.86% | 15.21% | 15.07% | 17.84% | 18.02% | 15.28% | 15.81% | 17.39% | 18.69% | 16.57% | 13.56% | 13.32% | 15.26% | 6.34% | 7.91% | 6.14% | -2.16% | -0.79% | -0.03% | 1.82% | 2.21% | -1.88% | -6.52% | -4.10% | -0.30% | -19.62% | -4.40% | -1.94% | -1.04% | -45.32% | -70.95% | -1.21% | -13.79% | 0.11% | 3.15% | 4.58% | 3.38% | -2.69% | -0.23% | 4.36% | 8.38% | 7.87% | 4.98% | 8.23% | 9.12% | 7.25% | 6.12% | 9.03% | 10.49% | 10.92% | 10.89% | 11.34% | 11.64% |
|
Net Margin
|
| | 9.02% | 11.70% | 11.46% | 9.53% | 8.94% | 10.39% | 13.05% | 10.16% | 8.65% | 10.79% | 11.50% | 10.32% | 10.42% | 12.04% | 12.24% | 10.44% | 10.86% | 11.89% | 12.78% | 11.15% | 8.83% | 8.08% | 9.22% | 3.81% | 4.13% | 3.57% | -2.15% | -2.26% | -1.69% | 0.41% | -0.37% | 35.85% | -11.80% | -6.91% | -12.71% | -12.95% | -5.03% | -7.10% | -5.13% | -46.88% | -68.50% | -5.80% | -18.05% | -5.89% | -2.14% | 1.25% | -1.58% | -8.32% | -4.31% | 0.71% | 3.27% | 4.31% | 0.76% | 3.18% | 4.69% | 6.80% | 2.53% | 5.23% | 6.07% | 7.86% | 7.47% | 7.80% | 9.60% |
|
FCF Margin
|
| | 12.87% | 9.54% | 7.25% | 23.71% | -1.06% | -3.25% | 0.91% | 12.33% | 10.59% | -4.19% | 5.33% | 8.10% | 3.70% | 3.48% | 4.83% | 5.87% | -2.60% | 8.03% | 3.23% | 27.30% | -5.25% | 18.14% | 17.24% | 18.01% | 5.17% | 9.63% | 15.77% | 9.98% | 9.23% | 3.90% | 4.79% | -8.53% | -4.83% | -3.70% | -2.01% | -4.98% | -2.19% | 2.56% | -3.72% | 4.74% | -11.06% | 6.29% | 4.32% | 21.08% | -2.84% | 7.61% | 5.14% | 26.91% | -22.37% | -11.54% | 11.90% | 24.90% | -11.40% | -0.33% | 8.45% | 18.14% | -15.90% | 4.45% | 9.86% | 13.25% | -15.83% | 6.72% | 10.37% |
|
Inventory Average
|
| | | | 240.91M | 239.51M | 237.42M | 251.41M | 261.91M | 257.21M | 256.07M | 273.60M | 308.49M | 329.06M | 343.14M | 374.94M | 420.45M | 443.90M | 439.83M | 439.69M | 437.94M | 404.98M | 377.71M | 378.39M | 375.09M | 350.84M | 340.29M | 347.57M | 320.11M | 288.66M | 288.89M | 282.14M | 256.21M | 230.53M | 200.15M | 185.47M | 187.52M | 191.81M | 198.76M | 204.84M | 202.71M | 186.75M | 170.55M | 163.40M | 154.49M | 144.88M | 135.93M | 129.87M | 129.00M | 141.28M | 157.97M | 165.75M | 168.50M | 176.07M | 190.99M | 203.22M | 208.51M | 209.00M | 213.36M | 224.11M | 236.44M | 232.21M | 221.81M | 223.68M | 222.37M |
|
Assets Average
|
| | | | 1,907.04M | 1,984.42M | 2,062.05M | 2,127.03M | 2,151.71M | 2,271.75M | 2,427.53M | 2,489.69M | 2,610.86M | 2,732.49M | 2,769.87M | 2,817.23M | 2,945.68M | 3,078.51M | 3,170.56M | 3,297.90M | 3,387.32M | 3,448.20M | 3,429.44M | 3,411.14M | 3,444.48M | 3,425.08M | 3,396.85M | 3,341.69M | 3,278.39M | 3,183.94M | 3,110.66M | 3,091.40M | 3,118.24M | 3,084.32M | 2,976.32M | 2,915.71M | 2,913.22M | 2,874.35M | 2,898.26M | 2,955.08M | 2,912.16M | 2,813.18M | 2,452.88M | 2,146.94M | 2,083.24M | 2,041.77M | 2,024.68M | 2,032.54M | 2,021.76M | 1,972.42M | 1,932.43M | 1,887.21M | 1,897.63M | 1,977.26M | 2,037.08M | 2,103.67M | 2,238.66M | 2,275.73M | 2,233.94M | 2,266.87M | 2,330.68M | 2,346.42M | 2,305.68M | 2,301.30M | 2,433.45M |
|
Equity Average
|
| | | | 1,295.39M | 1,363.88M | 1,422.98M | 1,481.06M | 1,511.52M | 1,537.32M | 1,584.96M | 1,618.30M | 1,679.44M | 1,774.85M | 1,824.77M | 1,854.31M | 1,926.05M | 2,010.50M | 2,066.90M | 2,131.49M | 2,095.75M | 1,838.17M | 1,620.57M | 1,590.92M | 1,593.54M | 1,583.83M | 1,595.19M | 1,601.64M | 1,581.71M | 1,544.21M | 1,502.89M | 1,490.14M | 1,495.55M | 1,582.24M | 1,651.36M | 1,604.37M | 1,536.00M | 1,458.39M | 1,403.40M | 1,375.27M | 1,331.06M | 1,189.24M | 856.03M | 631.03M | 592.41M | 558.79M | 553.25M | 555.54M | 555.91M | 530.06M | 506.54M | 489.39M | 477.01M | 501.55M | 526.05M | 538.89M | 561.91M | 603.21M | 631.61M | 643.12M | 680.57M | 712.18M | 749.73M | 813.63M | 880.93M |
|
Invested Capital
|
| 1,224.32M | | 1,273.25M | 1,337.54M | 1,390.21M | 1,455.74M | 1,506.37M | 1,516.68M | 1,677.96M | 1,711.95M | 1,749.65M | 1,854.24M | 1,909.46M | 1,924.07M | 1,949.54M | 1,977.56M | 2,043.44M | 2,180.36M | 2,172.63M | 2,018.87M | 1,657.47M | 1,583.67M | 1,598.16M | 1,588.92M | 1,578.73M | 1,611.65M | 1,591.64M | 1,571.78M | 1,516.64M | 1,489.13M | 1,491.14M | 1,499.96M | 2,456.83M | 1,638.20M | 1,570.53M | 1,501.47M | 2,201.88M | 1,391.50M | 1,359.03M | 1,303.08M | 1,871.92M | 636.66M | 625.41M | 559.42M | 1,363.41M | 548.35M | 1,336.15M | 1,289.08M | 1,213.09M | 502.06M | 476.73M | 477.30M | 1,226.78M | 526.31M | 551.48M | 1,272.44M | 1,111.14M | 629.14M | 657.10M | 704.04M | 1,202.33M | 779.13M | 848.12M | 913.73M |
|
Asset Utilization Ratio
|
| | | | 0.74 | 0.97 | 0.95 | 0.96 | 0.99 | 0.97 | 0.95 | 0.98 | 0.99 | 1.02 | 1.05 | 1.08 | 1.08 | 1.07 | 1.08 | 1.07 | 1.07 | 1.06 | 1.05 | 1.02 | 0.95 | 0.89 | 0.85 | 0.81 | 0.76 | 0.71 | 0.68 | 0.65 | 0.62 | 0.62 | 0.64 | 0.64 | 0.65 | 0.66 | 0.69 | 0.68 | 0.68 | 0.73 | 0.85 | 0.94 | 0.94 | 0.90 | 0.85 | 0.89 | 0.90 | 0.95 | 0.97 | 1.01 | 1.05 | 1.04 | 1.06 | 1.06 | 1.03 | 1.07 | 1.11 | 1.13 | 1.12 | 1.13 | 1.19 | 1.20 | 1.16 |
|
Interest Coverage Ratio
|
| | 37.98 | 22.01 | 752.61 | 197.17 | 415.42 | 385.25 | 283.26 | 235.62 | 139.43 | 87.62 | 96.58 | 104.63 | 141.93 | 264.62 | 180.65 | 0.01M | 323.27 | 405.30 | 268.71 | 47.25 | 17.52 | 17.38 | 17.74 | 7.20 | 7.52 | 6.18 | -1.87 | -0.60 | -0.02 | 1.24 | 1.22 | -1.72 | -2.90 | -2.23 | -0.16 | -10.03 | -2.30 | -0.94 | -0.46 | -21.71 | -30.55 | -0.45 | -6.55 | 0.05 | 1.32 | 2.35 | 1.64 | -1.39 | -0.11 | 2.38 | 4.91 | 4.39 | 2.88 | 5.17 | 5.91 | 5.99 | 3.99 | 6.34 | 7.54 | 8.00 | 8.10 | 8.36 | 9.22 |
|
Debt to Equity
|
| 0.10 | | 0.02 | | | | | | 0.08 | 0.06 | 0.08 | 0.07 | 0.05 | 0.05 | 0.04 | 0.02 | | 0.04 | 0.04 | 0.12 | 0.45 | 0.47 | 0.50 | 0.50 | 0.50 | 0.50 | 0.50 | 0.51 | 0.52 | 0.53 | 0.53 | 0.53 | 0.48 | 0.48 | 0.50 | 0.52 | 0.56 | 0.57 | 0.59 | 0.61 | 0.74 | 1.27 | 1.29 | 1.44 | 1.44 | 1.47 | 1.37 | 1.35 | 1.37 | 1.40 | 1.47 | 1.47 | 1.33 | 1.33 | 1.27 | 1.22 | 0.75 | 0.76 | 0.73 | 0.68 | 0.67 | 0.62 | 0.57 | 0.53 |
|
Debt Ratio
|
| 0.06 | | 0.01 | | | | | | 0.05 | 0.04 | 0.05 | 0.04 | 0.03 | 0.03 | 0.03 | 0.01 | | 0.03 | 0.02 | 0.07 | 0.21 | 0.22 | 0.23 | 0.23 | 0.23 | 0.24 | 0.24 | 0.25 | 0.25 | 0.26 | 0.26 | 0.25 | 0.26 | 0.27 | 0.27 | 0.27 | 0.28 | 0.27 | 0.27 | 0.28 | 0.29 | 0.37 | 0.38 | 0.40 | 0.39 | 0.40 | 0.38 | 0.37 | 0.36 | 0.37 | 0.37 | 0.36 | 0.35 | 0.34 | 0.32 | 0.30 | 0.21 | 0.21 | 0.21 | 0.20 | 0.21 | 0.21 | 0.21 | 0.19 |
|
Equity Ratio
|
| 0.65 | | 0.67 | 0.69 | 0.68 | 0.70 | 0.70 | 0.71 | 0.65 | 0.66 | 0.64 | 0.64 | 0.66 | 0.66 | 0.65 | 0.65 | 0.65 | 0.65 | 0.64 | 0.60 | 0.47 | 0.47 | 0.46 | 0.46 | 0.46 | 0.48 | 0.48 | 0.49 | 0.48 | 0.48 | 0.48 | 0.48 | 0.55 | 0.56 | 0.54 | 0.51 | 0.50 | 0.47 | 0.46 | 0.45 | 0.39 | 0.29 | 0.29 | 0.27 | 0.27 | 0.27 | 0.27 | 0.28 | 0.26 | 0.26 | 0.25 | 0.25 | 0.26 | 0.26 | 0.25 | 0.25 | 0.28 | 0.28 | 0.29 | 0.30 | 0.31 | 0.34 | 0.36 | 0.36 |
|
Times Interest Earned
|
| | 37.98 | 22.01 | 752.61 | 197.17 | 415.42 | 385.25 | 283.26 | 235.62 | 139.43 | 87.62 | 96.58 | 104.63 | 141.93 | 264.62 | 180.65 | 0.01M | 323.27 | 405.30 | 268.71 | 47.25 | 17.52 | 17.38 | 17.74 | 7.20 | 7.52 | 6.18 | -1.87 | -0.60 | -0.02 | 1.24 | 1.22 | -1.72 | -2.90 | -2.23 | -0.16 | -10.03 | -2.30 | -0.94 | -0.46 | -21.71 | -30.55 | -0.45 | -6.55 | 0.05 | 1.32 | 2.35 | 1.64 | -1.39 | -0.11 | 2.38 | 4.91 | 4.39 | 2.88 | 5.17 | 5.91 | 5.99 | 3.99 | 6.34 | 7.54 | 8.00 | 8.10 | 8.36 | 9.22 |
|
FCF Payout Ratio
|
| | | | | | | 0.92 | -2.96 | -0.23 | -0.26 | 0.69 | -0.50 | -0.31 | 0.73 | 0.83 | 0.58 | -3.01 | -1.09 | 0.39 | 0.92 | -0.76 | -0.65 | 0.18 | 0.21 | -1.43 | 0.84 | 0.44 | 0.31 | -3.56 | 0.36 | 0.73 | 0.65 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-81.43M | -162.35M | -220.04M | -144.70M | -148.25M | -245.22M | -186.86M | -150.92M | -166.11M | -106.14M | -127.49M | -85.59M | -103.64M | -120.55M | -127.99M | -119.31M | -102.35M | -91.43M | -106.34M | -103.33M | -74.59M | -430.71M | -304.51M | -190.63M | -271.15M | -385.24M | -370.85M | -393.19M | -441.62M | -450.19M | -462.52M | -472.38M | -467.03M | -424.96M | -329.56M | -361.80M | -361.80M | -348.20M | -335.70M | -349.77M | -334.26M | -367.59M | -301.40M | -327.45M | -352.71M | -445.95M | -436.68M | -450.02M | -441.66M | -532.05M | -431.96M | -362.35M | -421.44M | -562.68M | -498.91M | -497.96M | -550.36M | -455.50M | -348.63M | -376.81M | -445.80M | -491.45M | -375.92M | -427.99M | -499.93M |
|
Return on Sales
|
| | 0.09% | 0.12% | 0.11% | 0.10% | 0.09% | 0.10% | 0.13% | 0.10% | 0.09% | 0.11% | 0.11% | 0.10% | 0.10% | 0.12% | 0.12% | 0.10% | 0.11% | 0.12% | 0.13% | 0.11% | 0.09% | 0.08% | 0.09% | 0.04% | 0.04% | 0.04% | -0.02% | -0.02% | -0.02% | 0.00% | 0.00% | 0.36% | -0.12% | -0.07% | -0.13% | -0.13% | -0.05% | -0.07% | -0.05% | -0.47% | -0.68% | -0.06% | -0.18% | -0.06% | -0.02% | 0.01% | -0.02% | -0.08% | -0.04% | 0.01% | 0.03% | 0.04% | 0.01% | 0.03% | 0.05% | 0.07% | 0.03% | 0.05% | 0.06% | 0.08% | 0.07% | 0.08% | 0.10% |
|
Return on Capital Employed
|
| | | | | 0.20% | 0.19% | 0.18% | 0.19% | 0.19% | 0.18% | 0.20% | 0.20% | 0.20% | 0.21% | 0.22% | 0.24% | 0.23% | 0.23% | 0.23% | 0.23% | 0.23% | 0.21% | 0.20% | 0.17% | 0.13% | 0.11% | 0.09% | 0.04% | 0.03% | 0.01% | 0.00% | 0.01% | 0.00% | -0.01% | -0.02% | -0.02% | -0.06% | -0.06% | -0.05% | -0.06% | -0.13% | -0.33% | -0.38% | -0.42% | -0.28% | -0.03% | -0.02% | 0.03% | 0.03% | 0.02% | 0.02% | 0.04% | 0.08% | 0.09% | 0.11% | 0.12% | 0.12% | 0.12% | 0.14% | 0.14% | 0.16% | 0.18% | 0.19% | 0.19% |
|
Return on Invested Capital
|
| | | | | 0.15% | 0.14% | 0.14% | 0.15% | 0.15% | 0.14% | 0.15% | 0.15% | 0.16% | 0.16% | 0.18% | 0.18% | 0.19% | 0.18% | 0.18% | 0.20% | 0.23% | 0.26% | 0.24% | 0.21% | 0.16% | 0.14% | 0.11% | 0.05% | 0.03% | 0.07% | 0.00% | 0.02% | -0.05% | 0.02% | 0.03% | 0.01% | -0.09% | -0.09% | -0.11% | -0.09% | -0.19% | -0.51% | -0.99% | -1.15% | -0.46% | -0.08% | -0.04% | -0.12% | 0.27% | 0.10% | 0.21% | -0.25% | 0.04% | 0.07% | 0.15% | 0.10% | 0.09% | 0.14% | 0.21% | 0.21% | 0.17% | 0.20% | 0.26% | 0.28% |
|
Return on Assets
|
| | | | 0.08% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.09% | 0.07% | 0.05% | 0.04% | 0.02% | 0.01% | 0.00% | -0.01% | -0.01% | 0.05% | 0.04% | 0.03% | 0.01% | -0.07% | -0.06% | -0.06% | -0.05% | -0.12% | -0.28% | -0.32% | -0.35% | -0.24% | -0.07% | -0.05% | -0.02% | -0.02% | -0.03% | -0.03% | -0.02% | 0.01% | 0.02% | 0.03% | 0.03% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.08% | 0.09% | 0.10% |
|
Return on Equity
|
| | | | 0.12% | 0.15% | 0.14% | 0.14% | 0.15% | 0.15% | 0.15% | 0.16% | 0.16% | 0.16% | 0.17% | 0.18% | 0.19% | 0.18% | 0.19% | 0.19% | 0.20% | 0.23% | 0.25% | 0.23% | 0.19% | 0.15% | 0.12% | 0.09% | 0.04% | 0.02% | -0.01% | -0.02% | -0.01% | 0.11% | 0.08% | 0.06% | 0.02% | -0.15% | -0.13% | -0.14% | -0.11% | -0.29% | -0.81% | -1.08% | -1.24% | -0.89% | -0.25% | -0.19% | -0.06% | -0.09% | -0.12% | -0.13% | -0.08% | 0.05% | 0.09% | 0.12% | 0.14% | 0.16% | 0.17% | 0.19% | 0.20% | 0.21% | 0.24% | 0.25% | 0.26% |